[TEOSENG] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 29.03%
YoY- 545.96%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 184,976 177,737 157,386 118,019 120,750 121,247 102,727 10.28%
PBT 31,224 22,627 2,461 -13,908 4,259 6,451 -706 -
Tax -4,820 2,772 1,471 3,380 -1,077 -1,367 178 -
NP 26,404 25,399 3,932 -10,528 3,182 5,084 -528 -
-
NP to SH 26,404 25,399 3,932 -10,528 3,182 5,084 -528 -
-
Tax Rate 15.44% -12.25% -59.77% - 25.29% 21.19% - -
Total Cost 158,572 152,338 153,454 128,547 117,568 116,163 103,255 7.40%
-
Net Worth 520,864 375,928 320,297 296,789 308,543 287,800 254,823 12.64%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 8,929 - - - - - 1,498 34.61%
Div Payout % 33.82% - - - - - 0.00% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 520,864 375,928 320,297 296,789 308,543 287,800 254,823 12.64%
NOSH 300,008 300,008 300,008 300,008 300,008 300,001 300,001 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 14.27% 14.29% 2.50% -8.92% 2.64% 4.19% -0.51% -
ROE 5.07% 6.76% 1.23% -3.55% 1.03% 1.77% -0.21% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 62.15 60.52 53.56 40.16 41.09 40.44 34.27 10.42%
EPS 8.87 8.65 1.34 -3.58 1.08 1.70 -0.18 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.50 34.76%
NAPS 1.75 1.28 1.09 1.01 1.05 0.96 0.85 12.77%
Adjusted Per Share Value based on latest NOSH - 300,008
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 30.83 29.62 26.23 19.67 20.12 20.21 17.12 10.29%
EPS 4.40 4.23 0.66 -1.75 0.53 0.85 -0.09 -
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.25 34.61%
NAPS 0.8681 0.6265 0.5338 0.4946 0.5142 0.4797 0.4247 12.64%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.71 0.92 0.785 0.765 0.895 1.05 0.86 -
P/RPS 2.75 1.52 1.47 1.90 2.18 2.60 2.51 1.53%
P/EPS 19.28 10.64 58.67 -21.35 82.65 61.92 -488.30 -
EY 5.19 9.40 1.70 -4.68 1.21 1.62 -0.20 -
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.58 20.18%
P/NAPS 0.98 0.72 0.72 0.76 0.85 1.09 1.01 -0.50%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 22/08/23 16/08/22 17/08/21 12/08/20 16/08/19 20/08/18 -
Price 2.08 1.08 0.785 0.715 0.835 1.05 0.845 -
P/RPS 3.35 1.78 1.47 1.78 2.03 2.60 2.47 5.20%
P/EPS 23.45 12.49 58.67 -19.96 77.11 61.92 -479.78 -
EY 4.27 8.01 1.70 -5.01 1.30 1.62 -0.21 -
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.59 16.01%
P/NAPS 1.19 0.84 0.72 0.71 0.80 1.09 0.99 3.11%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment